LINCOLN LOGS LTD

EDGAR

52 filing records in this dataset, filed from 1995-09-12 to 2005-06-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

4.79 million USD

2005-04-30 · USD

Exact inputs and evidence

Operating margin

-7.2%

2005-04-30 · %

Exact inputs and evidence
  • Operating Income: -344734 USD Source
  • Revenue: 4788386 USD Source
Cash and cash equivalents
1.26 million USD Source
Exact value

1257825 USD

Long-term debt including current maturities
2.81 million USD Source
Exact value

2810568 USD

Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

23.7 million USD

2004-05-01 – 2005-04-30

Exact inputs and evidence
  • Revenue: 7596832 USD · 2004-05-01 – 2004-07-31 Source
  • Revenue: 6217416 USD · 2004-08-01 – 2004-10-31 Source
  • Revenue: 21549755 USD · 2004-02-01 – 2005-01-31 Source
  • Revenue: 16412088 USD · 2004-02-01 – 2004-10-31 Source
  • Revenue: 4788386 USD · 2005-02-01 – 2005-04-30 Source

Net income

-245 thousand USD

2004-05-01 – 2005-04-30

Exact inputs and evidence
  • Net income: 490654 USD · 2004-05-01 – 2004-07-31 Source
  • Net income: 100877 USD · 2004-08-01 – 2004-10-31 Source
  • Net income: -784298 USD · 2004-02-01 – 2005-01-31 Source
  • Net income: -216867 USD · 2004-02-01 – 2004-10-31 Source
  • Net income: -269575 USD · 2005-02-01 – 2005-04-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2005-06-14.

Financial data available through: 2005-01-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2005-01-31
  • Operating income: 11 of 11 periods available· newest 2005-01-31
  • Net income: 11 of 11 periods available· newest 2005-01-31
  • Operating cash flow: 11 of 11 periods available· newest 2003-01-31
  • Capital expenditure: 11 of 11 periods available· newest 2003-01-31
  • Total assets: 11 of 11 periods available· newest 2005-01-31
  • Total liabilities: 11 of 11 periods available· newest 2005-01-31
  • Current assets: 11 of 11 periods available· newest 2005-01-31
  • Current liabilities: 11 of 11 periods available· newest 2005-01-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2005-01-31
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2005-01-31
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +36.4%

    Prior period

    USD 15.8 million

    –

    Current period

    USD 21.55 million

    –

    Exact inputs and evidence

    21549755 − 15795309 = 5754446 USD

    15795309 USD · 2003-02-01 – 2004-01-31

    Inspect prior input Prior source

    21549755 USD · 2004-02-01 – 2005-01-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    −USD 606,907

    Prior period

    −USD 177,391

    –

    Current period

    −USD 784,298

    –

    Exact inputs and evidence

    -784298 − -177391 = -606907 USD

    -177391 USD · 2003-02-01 – 2004-01-31

    Inspect prior input Prior source

    -784298 USD · 2004-02-01 – 2005-01-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Operating cash flow, Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2005 2004-02-01 – 2005-01-31

  • Revenue USD 21.55 million 100% of revenue
  • Cost of revenue USD 14.3 million 66% of revenue
  • Operating expenses USD 8.04 million 37% of revenue
  • Operating income −USD 790,304 −3.7% of revenue
  • Tax, interest and other Derived −USD 6,006 −0% of revenue
  • Net income −USD 784,298 −3.6% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Operating loss: operating costs were 115% of revenue.
  • 1999 Net loss: net income was −1.8% of revenue.
  • 2000 93%
  • 2001 Operating loss: operating costs were 102% of revenue.
  • 2001 Operating loss: operating costs were 102% of revenue.
  • 2002 Net income was higher than operating income, so the split is not drawn.
  • 2002 Net income was higher than operating income, so the split is not drawn.
  • 2003 Net income was higher than operating income, so the split is not drawn.
  • 2004 Operating loss: operating costs were 101% of revenue.
  • 2005 Operating loss: operating costs were 104% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1997-02-01 – 1998-01-317810614 8944630 Derived -1134016 190729 Derived -1324745 -71357 Derived
Source
1999 1998-02-01 – 1999-01-319691513 9290953 Derived 400560 577740 Derived -177180 30382 Derived
Source
2000 1999-02-01 – 2000-01-3112028193 11184778 Derived 843415 32246 Derived 811169 351298 Derived
Source
2001 2000-02-01 – 2001-01-3110355914 10536908 Derived -180994 -13343 Derived -167651 -52887 Derived
Source
2001 2000-05-01 – 2001-04-3010355914 10536908 Derived -180994 -13343 Derived -167651 -52887 Derived
Source
2002 2001-02-01 – 2002-01-3111092457 10991593 Derived 100864 -135516 Derived 236380 72055 Derived
Source
2002 2001-05-01 – 2002-04-3010653448 10526584 Derived 126864 -109516 Derived 236380 72055 Derived
Source
2003 2002-02-01 – 2003-01-3113991284 12804007 Derived 1187277 -12876 Derived 1200153 1468998 Derived
Source
2004 2003-02-01 – 2004-01-3115795309 16003283 Derived -207974 -30583 Derived -177391 Unavailable
Source
2005 2004-02-01 – 2005-01-3121549755 22340059 Derived -790304 -6006 Derived -784298 Unavailable
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 21.5M 2005
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.23.3M17.5M11.6M5.8M0.0199820022005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue7810614
1999Revenue9691513
2000Revenue12028193
2001Revenue10355914
2001Revenue10355914
2002Revenue11092457
2002Revenue10653448
2003Revenue13991284
2004Revenue15795309
2005Revenue21549755

Revenue growth

Change in revenue from the same financial period one year earlier.

36.4% 2005
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.40%26%11%-3%-18%199820022005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over year7.4%
1999Year over year24.1%
2000Year over year24.1%
2001Year over year-13.9%
2001Year over yearNo prior comparable period
2002Year over year7.1%
2002Year over year2.9%
2003Year over year26.1%
2004Year over year12.9%
2005Year over year36.4%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -3.7% 2005
Net margin -3.6% 2005
Free cash flow margin 10.5% 2003
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.12.7%4.7%-3.2%-11.2%-19.2%199820022005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-14.5%
1999Operating margin4.1%
2000Operating margin7%
2001Operating margin-1.7%
2001Operating margin-1.7%
2002Operating margin0.9%
2002Operating margin1.2%
2003Operating margin8.5%
2004Operating margin-1.3%
2005Operating margin-3.7%
1998Net margin-17%
1999Net margin-1.8%
2000Net margin6.7%
2001Net margin-1.6%
2001Net margin-1.6%
2002Net margin2.1%
2002Net margin2.2%
2003Net margin8.6%
2004Net margin-1.1%
2005Net margin-3.6%
1998Free cash flow margin-0.9%
1999Free cash flow margin0.3%
2000Free cash flow margin2.9%
2001Free cash flow margin-0.5%
2001Free cash flow margin-0.5%
2002Free cash flow margin0.6%
2002Free cash flow margin0.7%
2003Free cash flow margin10.5%
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.7M 2003
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.8M1.4M917.4K458.7K0.0199820022005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow40046
1999Operating cash flow141049
2000Operating cash flow616684
2001Operating cash flow209105
2001Operating cash flow209105
2002Operating cash flow326714
2002Operating cash flow326714
2003Operating cash flow1698839
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 1.5M 2003
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.6M1.1M698.8K252.1K-194.6K199820022005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-71357
1999Free cash flow30382
2000Free cash flow351298
2001Free cash flow-52887
2001Free cash flow-52887
2002Free cash flow72055
2002Free cash flow72055
2003Free cash flow1468998
2004Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailableNo source recorded

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

85.3% 2005
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.137%103%69%34%0%199820022005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998Liabilities / assets127.3%
1999Liabilities / assets107.4%
2000Liabilities / assets78.2%
2001Liabilities / assets85.6%
2001Liabilities / assets99.9%
2002Liabilities / assets80.1%
2002Liabilities / assets92.1%
2003Liabilities / assets68.3%
2004Liabilities / assets79.5%
2005Liabilities / assets85.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.62× 2005
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.01×0.76×0.50×0.25×0.00×199820022005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities0.33×
1999Current assets / current liabilities0.47×
2000Current assets / current liabilities0.67×
2001Current assets / current liabilities0.62×
2001Current assets / current liabilities0.56×
2002Current assets / current liabilities0.66×
2002Current assets / current liabilities0.56×
2003Current assets / current liabilities0.93×
2004Current assets / current liabilities0.7×
2005Current assets / current liabilities0.62×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
1998 1997-02-01 – 1998-01-31
−USD 1.32 million
Exact value

Exact value: -1324745 USD

1997-02-01 – 1998-01-31: -1324745 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 40,046
Exact value

Exact value: 40046 USD

1997-02-01 – 1998-01-31: 40046 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 111,403
Exact value

Exact value: 111403 USD

1997-02-01 – 1998-01-31: 111403 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 71,357
Calculation and evidence

40046 − 111403 USD

Exact free cash flow: -71357 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1999 1998-02-01 – 1999-01-31
−USD 177,180
Exact value

Exact value: -177180 USD

1998-02-01 – 1999-01-31: -177180 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 141,049
Exact value

Exact value: 141049 USD

1998-02-01 – 1999-01-31: 141049 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 110,667
Exact value

Exact value: 110667 USD

1998-02-01 – 1999-01-31: 110667 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 30,382
Calculation and evidence

141049 − 110667 USD

Exact free cash flow: 30382 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2000 1999-02-01 – 2000-01-31
USD 811,169
Exact value

Exact value: 811169 USD

1999-02-01 – 2000-01-31: 811169 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 616,684
Exact value

Exact value: 616684 USD

1999-02-01 – 2000-01-31: 616684 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 265,386
Exact value

Exact value: 265386 USD

1999-02-01 – 2000-01-31: 265386 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 351,298
Calculation and evidence

616684 − 265386 USD

Exact free cash flow: 351298 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2001 2000-02-01 – 2001-01-31
−USD 167,651
Exact value

Exact value: -167651 USD

2000-02-01 – 2001-01-31: -167651 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 209,105
Exact value

Exact value: 209105 USD

2000-02-01 – 2001-01-31: 209105 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 261,992
Exact value

Exact value: 261992 USD

2000-02-01 – 2001-01-31: 261992 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 52,887
Calculation and evidence

209105 − 261992 USD

Exact free cash flow: -52887 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2001 2000-05-01 – 2001-04-30
−USD 167,651
Exact value

Exact value: -167651 USD

2000-05-01 – 2001-04-30: -167651 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 209,105
Exact value

Exact value: 209105 USD

2000-05-01 – 2001-04-30: 209105 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 261,992
Exact value

Exact value: 261992 USD

2000-05-01 – 2001-04-30: 261992 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 52,887
Calculation and evidence

209105 − 261992 USD

Exact free cash flow: -52887 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2002 2001-02-01 – 2002-01-31
USD 236,380
Exact value

Exact value: 236380 USD

2001-02-01 – 2002-01-31: 236380 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 326,714
Exact value

Exact value: 326714 USD

2001-02-01 – 2002-01-31: 326714 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 254,659
Exact value

Exact value: 254659 USD

2001-02-01 – 2002-01-31: 254659 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 72,055
Calculation and evidence

326714 − 254659 USD

Exact free cash flow: 72055 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2002 2001-05-01 – 2002-04-30
USD 236,380
Exact value

Exact value: 236380 USD

2001-05-01 – 2002-04-30: 236380 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 326,714
Exact value

Exact value: 326714 USD

2001-05-01 – 2002-04-30: 326714 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 254,659
Exact value

Exact value: 254659 USD

2001-05-01 – 2002-04-30: 254659 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 72,055
Calculation and evidence

326714 − 254659 USD

Exact free cash flow: 72055 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2003 2002-02-01 – 2003-01-31
USD 1.2 million
Exact value

Exact value: 1200153 USD

2002-02-01 – 2003-01-31: 1200153 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.7 million
Exact value

Exact value: 1698839 USD

2002-02-01 – 2003-01-31: 1698839 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 229,841
Exact value

Exact value: 229841 USD

2002-02-01 – 2003-01-31: 229841 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.47 million
Calculation and evidence

1698839 − 229841 USD

Exact free cash flow: 1468998 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2004 2003-02-01 – 2004-01-31
−USD 177,391
Exact value

Exact value: -177391 USD

2003-02-01 – 2004-01-31: -177391 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2005 2004-02-01 – 2005-01-31
−USD 784,298
Exact value

Exact value: -784298 USD

2004-02-01 – 2005-01-31: -784298 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

52 filings · 0 latest values · 0 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0000717422, 717422, edgar:717422